Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.44% first-year return on $58,948 initial cash invested.
10.44%
Cash On Cash
9.74%
Cap Rate
1.63
DSCR
$2,498
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,948
Downpayment
20%
$38,998
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$1,985
Mortgage P&I
39%
$969
Property Taxes
2%
$40
Home Insurance
3%
$68
HOA
2%
$58
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275